2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonGoals & AccomplishmentsDEPARTMENT: Mayor’s Office DIVISION: 557/573FUND: Hotel/Motel FUND NUMBER: 101RESPONSIBLE MANAGER: Derek SpeckPOSITION: Economic Dev AdministratorDescriptionThis fund consists <strong>of</strong> proceeds from a special excise tax on lodging charges and is used to promotetourism (Chapter 82.08 RCW). The <strong>City</strong> has joined with <strong>the</strong> cities <strong>of</strong> SeaTac, Kent, and Des Moines topromote <strong>the</strong> area as “Seattle Southside”. A significant portion <strong>of</strong> <strong>the</strong> budgeted expenditures shownbelow are paid by o<strong>the</strong>r sources.2011-2012 Accomplishments♦ Worked with <strong>City</strong> departments, business community, and residents to execute a successful Rock n RollMarathon event. <strong>City</strong> received considerable positive press coverage in 2011 and generated an estimated5,087 room nights for an estimated $4,800,000 in visitor spending. Competitor Group, Inc. decided topursue a different course with both <strong>the</strong> start and finish line in Seattle, <strong>the</strong>refore no hotel motel tax fundswere expended in 2012 to sponsor <strong>the</strong> marathon.♦ Worked with <strong>the</strong> Parks and Recreation staff to promote <strong>the</strong> Backyard Wildlife Festival. Placed ads onKIRO radio and MyNW.com (1,200,000 impressions), included an article in E-newsletters (6,200impressions) that linked to Seattle Southside Visitor Services (SSVS’s) Facebook page, participated inScenic WA e-blasts (58,515 impressions), placed listing on events calendar (avg. 30,000 uniquevisitors/month), listed event within <strong>the</strong> vacation planner (150,000 printed), purchased listing inWashington Festivals & Events (120,000 impressions), placed postcards in 3,600 packets mailed,delivered handouts and posters to area businesses and senior centers, developed direct mail campaigntargeting over 75 businesses, displayed large banner in <strong>the</strong> Visitor Center, provided intern to support<strong>the</strong> event, and encouraged hotels to create event package & post it on <strong>the</strong>ir corporate websites too.♦ Continued efforts to market Seattle Southside as a premier travel destination: directly generated anestimated $12,338,300 in visitor spending for an estimated return on investment = $8.65 to $1.♦ Supported positive relationships between <strong>the</strong> travel and tourism industry, business community, andcity government. Worked with <strong>the</strong> Port and <strong>City</strong> <strong>of</strong> SeaTac to place “Visitor Info” directional signagefrom <strong>the</strong> new rental car facility to <strong>the</strong> Visitor Center; assisted state tourism <strong>of</strong>fice by aiding in <strong>the</strong>creation <strong>of</strong> a Washington Tourism Alliance and transfer <strong>of</strong> <strong>the</strong> state’s tourism marketing assets to <strong>the</strong>new organization; currently assisting WTA on a long term funding solution, and participated in earlydiscussions about formation <strong>of</strong> a local Tourism Promotion Area.♦ Continued implementation and enhancement <strong>of</strong> program performance reporting based on guidelinesprovided by Destination Marketing Association International: see following “Performance Measures”section.2013-2014 Program Goals♦ Continue to implement program performance reporting based on guidelines provided by DestinationMarketing Association International and demonstrate measurable increases in outcomes.♦ Pursue program accreditation based on guidelines provided by Destination Marketing AssociationInternational.♦ Continue efforts to market Seattle Southside as a premier travel destination as outlined in <strong>the</strong> LodgingTax Advisory Committee’s recommended annual marketing initiatives and media buy.♦ Support positive relationships between <strong>the</strong> travel and tourism industry, business community, citygovernment and local residents.♦ Implement Council direction on formation <strong>of</strong> a Seattle Southside Tourism Promotion Area.Page 253
2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonExpenditure & Revenue SummaryHotel/Motel Tax Fund 1012010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL <strong>BUDGET</strong> <strong>BUDGET</strong> <strong>BUDGET</strong> % change % change10 Salaries & Wages $ 296,139 $ 310,395 $ 317,488 $ 327,988 $ 338,298 3.31% 3.14%20 Personnel Benefits 85,302 83,246 87,396 86,462 91,466 -1.07% 5.79%30 Supplies 29,307 24,464 16,000 20,000 20,000 25.00% 0.00%40 Pr<strong>of</strong> Services 892,067 1,004,653 1,035,900 1,105,641 1,090,641 6.73% -1.36%60 Capital Outlays 19,064 14,461 10,000 10,000 10,000 0.00% 0.00%00 O<strong>the</strong>r - 88,779 91,442 96,191 98,598 5.19% 2.50%EXPENDITURE TOTAL 1,321,879 1,525,998 1,558,226 1,646,282 1,649,003 5.65% 0.17%REVENUEHotel/Motel Tax 458,092 555,682 385,401 538,000 565,000 39.59% 5.02%Seatac Base Costs 400,079 396,656 305,000 350,000 350,550 14.75% 0.16%Comm Srvcs-Seatac 100% 113,104 - 245,000 320,000 305,000 30.61% -4.69%Seatac Joint Media 114,603 289,540 165,000 165,000 165,000 0.00% 0.00%Kent Costs 120,000 153,340 120,000 120,000 120,000 0.00% 0.00%Des Moines Costs 17,230 13,861 18,000 18,000 18,000 0.00% 0.00%Miscellaneous Revenue 29,155 54,382 17,719 13,766 13,766 -22.31% 0.00%REVENUE TOTAL $ 1,252,263 $ 1,463,460 $ 1,256,120 $ 1,524,766 $ 1,537,316 21.39% 0.82%FUND BALANCEChange in Fund Balance * (69,616) (62,538) (302,106) (121,516) (111,687) -59.78% -8.09%Beginning Fund Balance 919,722 850,106 451,952 650,000 528,484 43.82% -18.69%Ending Fund Balance 850,106 787,568 149,846 528,484 416,797 252.68% -21.13%* Change in fund balance equals revenues over/(under) expendituresBudget ChangesBudget changes for Hotel/Motel Fund include additional funding for supplies and miscellaneouspr<strong>of</strong>essional services such as on-line subscriptions, postage, registrations, and fulfillment services.Hotel/Motel Tax Fund 1012012 Non DiscretionartionartivesDiscre-Initia-Revenue Trans-2013 Non Discre-Discre-Initia-Revenue Trans-2014BudgetBacked fers Budget tionary tionary tives Backed fers Budget10-Salaries $ 317,488 $ 10,500 $ - $ - $ - $ - $ 327,988 $ 10,310 $ - $ - $ - $ - $ 338,29820-Benefits 87,396 (934) - - - - 86,462 5,004 - - - - 91,46630-Supplies 16,000 - 4,000 - - - 20,000 - - - - - 20,00040-Pr<strong>of</strong> Serv 1,035,900 - 69,741 - - - 1,105,641 - (15,000) - - - 1,090,64160-Capital 10,000 - - - - - 10,000 - - - - - 10,000O<strong>the</strong>r 91,442 4,749 - - - - 96,191 2,407 - - - - 98,598Total $ 1,558,226 $ 14,315 $ 73,741 $ - $ - $ - 1,646,282 $ 17,721 $ (15,000) $ - $ - $ - $ 1,649,003Page 254
- Page 1:
City of Tukwila, Washington2013-201
- Page 4 and 5:
2013-2014 Biennial Budget City of T
- Page 6 and 7:
2013-2014 Biennial Budget City of T
- Page 8 and 9:
2013-2014 Biennial Budget City of T
- Page 10 and 11:
2013-2014 Biennial Budget City of T
- Page 12 and 13:
2013-2014 Biennial Budget City of T
- Page 14 and 15:
2013-2014 Biennial Budget City of T
- Page 16 and 17:
2013-2014 Biennial Budget City of T
- Page 18 and 19:
2013-2014 Biennial Budget City of T
- Page 20 and 21:
2013-2014 Biennial Budget City of T
- Page 22 and 23:
2013-2014 Biennial Budget City of T
- Page 24 and 25:
2013-2014 Biennial Budget City of T
- Page 26 and 27:
2013-2014 Biennial Budget City of T
- Page 28 and 29:
2013-2014 Biennial Budget City of T
- Page 30 and 31:
2013-2014 Biennial Budget City of T
- Page 32 and 33:
2013-2014 Biennial Budget City of T
- Page 34 and 35:
2013-2014 Biennial Budget City of T
- Page 36 and 37:
2013-2014 Biennial Budget City of T
- Page 38 and 39:
2013-2014 Biennial Budget City of T
- Page 40 and 41:
2013-2014 Biennial Budget City of T
- Page 42 and 43:
2013-2014 Biennial Budget City of T
- Page 44 and 45:
2013-2014 Biennial Budget City of T
- Page 46 and 47:
2013-2014 Biennial Budget City of T
- Page 48 and 49:
2013-2014 Biennial Budget City of T
- Page 50 and 51:
2013-2014 Biennial Budget City of T
- Page 52 and 53:
2013-2014 Biennial Budget City of T
- Page 54 and 55:
2013-2014 Biennial Budget City of T
- Page 56 and 57:
2013-2014 Biennial Budget City of T
- Page 58 and 59:
2013-2014 Biennial Budget City of T
- Page 60 and 61:
2013-2014 Biennial Budget City of T
- Page 62 and 63:
2013-2014 Biennial Budget City of T
- Page 64 and 65:
2013-2014 Biennial Budget City of T
- Page 66 and 67:
2013-2014 Biennial Budget City of T
- Page 68 and 69:
2013-2014 Biennial Budget City of T
- Page 70 and 71:
2013-2014 Biennial Budget City of T
- Page 72 and 73:
2013-2014 Biennial Budget City of T
- Page 74 and 75:
2013-2014 Biennial Budget City of T
- Page 76 and 77:
2013-2014 Biennial Budget City of T
- Page 78 and 79:
2013-2014 Biennial Budget City of T
- Page 80 and 81:
2013-2014 Biennial Budget City of T
- Page 82 and 83:
2013-2014 Biennial Budget City of T
- Page 84 and 85:
2013-2014 Biennial Budget City of T
- Page 86 and 87:
2013-2014 Biennial Budget City of T
- Page 88 and 89:
2013-2014 Biennial Budget City of T
- Page 90 and 91:
2013-2014 Biennial Budget City of T
- Page 92 and 93:
2013-2014 Biennial Budget City of T
- Page 94 and 95:
2013-2014 Biennial Budget City of T
- Page 96 and 97:
2013-2014 Biennial Budget City of T
- Page 98 and 99:
2013-2014 Biennial Budget City of T
- Page 100 and 101:
2013-2014 Biennial Budget City of T
- Page 102 and 103:
2013-2014 Biennial Budget City of T
- Page 104 and 105:
2013-2014 Biennial Budget City of T
- Page 106 and 107:
2013-2014 Biennial Budget City of T
- Page 108 and 109:
2013-2014 Biennial Budget City of T
- Page 110 and 111:
2013-2014 Biennial Budget City of T
- Page 112 and 113:
2013-2014 Biennial Budget City of T
- Page 114 and 115:
2013-2014 Biennial Budget City of T
- Page 116 and 117:
2013-2014 Biennial Budget City of T
- Page 118 and 119:
2013-2014 Biennial Budget City of T
- Page 120 and 121:
2013-2014 Biennial Budget City of T
- Page 122 and 123:
2013-2014 Biennial Budget City of T
- Page 124 and 125:
2013-2014 Biennial Budget City of T
- Page 126 and 127:
2013-2014 Biennial Budget City of T
- Page 128 and 129:
2013-2014 Biennial Budget City of T
- Page 130 and 131:
2013-2014 Biennial Budget City of T
- Page 132 and 133:
2013-2014 Biennial Budget City of T
- Page 134 and 135:
2013-2014 Biennial Budget City of T
- Page 136 and 137:
2013-2014 Biennial Budget City of T
- Page 138 and 139:
2013-2014 Biennial Budget City of T
- Page 140 and 141:
2013-2014 Biennial Budget City of T
- Page 142 and 143:
2013-2014 Biennial Budget City of T
- Page 144 and 145:
2013-2014 Biennial Budget City of T
- Page 146 and 147:
2013-2014 Biennial Budget City of T
- Page 148 and 149:
2013-2014 Biennial Budget City of T
- Page 150 and 151:
2013-2014 Biennial Budget City of T
- Page 152 and 153:
2013-2014 Biennial Budget City of T
- Page 154 and 155:
2013-2014 Biennial Budget City of T
- Page 156 and 157:
2013-2014 Biennial Budget City of T
- Page 158 and 159:
2013-2014 Biennial Budget City of T
- Page 160 and 161:
2013-2014 Biennial Budget City of T
- Page 162 and 163:
2013-2014 Biennial Budget City of T
- Page 164 and 165:
2013-2014 Biennial Budget City of T
- Page 166 and 167:
2013-2014 Biennial Budget City of T
- Page 168 and 169:
2013-2014 Biennial Budget City of T
- Page 170 and 171:
2013-2014 Biennial Budget City of T
- Page 172 and 173:
2013-2014 Biennial Budget City of T
- Page 174 and 175:
2013-2014 Biennial Budget City of T
- Page 176 and 177:
2013-2014 Biennial Budget City of T
- Page 178 and 179:
2013-2014 Biennial Budget City of T
- Page 180 and 181:
2013-2014 Biennial Budget City of T
- Page 182 and 183:
2013-2014 Biennial Budget City of T
- Page 184 and 185:
2013-2014 Biennial Budget City of T
- Page 186 and 187:
2013-2014 Biennial Budget City of T
- Page 188 and 189:
2013-2014 Biennial Budget City of T
- Page 190 and 191:
2013-2014 Biennial Budget City of T
- Page 192 and 193:
2013-2014 Biennial Budget City of T
- Page 194 and 195:
2013-2014 Biennial Budget City of T
- Page 196 and 197:
2013-2014 Biennial Budget City of T
- Page 198 and 199:
2013-2014 Biennial Budget City of T
- Page 200 and 201:
2013-2014 Biennial Budget City of T
- Page 202 and 203:
2013-2014 Biennial Budget City of T
- Page 204 and 205: 2013-2014 Biennial Budget City of T
- Page 206 and 207: 2013-2014 Biennial Budget City of T
- Page 208 and 209: 2013-2014 Biennial Budget City of T
- Page 210 and 211: 2013-2014 Biennial Budget City of T
- Page 212 and 213: 2013-2014 Biennial Budget City of T
- Page 214 and 215: 2013-2014 Biennial Budget City of T
- Page 216 and 217: 2013-2014 Biennial Budget City of T
- Page 218 and 219: 2013-2014 Biennial Budget City of T
- Page 220 and 221: 2013-2014 Biennial Budget City of T
- Page 222 and 223: 2013-2014 Biennial Budget City of T
- Page 224 and 225: 2013-2014 Biennial Budget City of T
- Page 226 and 227: 2013-2014 Biennial Budget City of T
- Page 228 and 229: 2013-2014 Biennial Budget City of T
- Page 230 and 231: 2013-2014 Biennial Budget City of T
- Page 232 and 233: 2013-2014 Biennial Budget City of T
- Page 234 and 235: 2013-2014 Biennial Budget City of T
- Page 236 and 237: 2013-2014 Biennial Budget City of T
- Page 238 and 239: 2013-2014 Biennial Budget City of T
- Page 240 and 241: 2013-2014 Biennial Budget City of T
- Page 242 and 243: 2013-2014 Biennial Budget City of T
- Page 244 and 245: 2013-2014 Biennial Budget City of T
- Page 246 and 247: 2013-2014 Biennial Budget City of T
- Page 248 and 249: 2013-2014 Biennial Budget City of T
- Page 250 and 251: 2013-2014 Biennial Budget City of T
- Page 252 and 253: 2013-2014 Biennial Budget City of T
- Page 256 and 257: 2013-2014 Biennial Budget City of T
- Page 258 and 259: 2013-2014 Biennial Budget City of T
- Page 260 and 261: 2013-2014 Biennial Budget City of T
- Page 262 and 263: 2013-2014 Biennial Budget City of T
- Page 264 and 265: 2013-2014 Biennial Budget City of T
- Page 266 and 267: 2013-2014 Biennial Budget City of T
- Page 268 and 269: 2013-2014 Biennial Budget City of T
- Page 270 and 271: 2013-2014 Biennial Budget City of T
- Page 272 and 273: 2013-2014 Biennial Budget City of T
- Page 274 and 275: 2013-2014 Biennial Budget City of T
- Page 276 and 277: 2013-2014 Biennial Budget City of T
- Page 278 and 279: 2013-2014 Biennial Budget City of T
- Page 280 and 281: 2013-2014 Biennial Budget City of T
- Page 282 and 283: 2013-2014 Biennial Budget City of T
- Page 284 and 285: 2013-2014 Biennial Budget City of T
- Page 286 and 287: 2013-2014 Biennial Budget City of T
- Page 288 and 289: 2013-2014 Biennial Budget City of T
- Page 290 and 291: 2013-2014 Biennial Budget City of T
- Page 292 and 293: 2013-2014 Biennial Budget City of T
- Page 294 and 295: 2013-2014 Biennial Budget City of T
- Page 296 and 297: 2013-2014 Biennial Budget City of T
- Page 298 and 299: 2013-2014 Biennial Budget City of T
- Page 300 and 301: 2013-2014 Biennial Budget City of T
- Page 302 and 303: 2013-2014 Biennial Budget City of T
- Page 304 and 305:
2013-2014 Biennial Budget City of T
- Page 306 and 307:
2013-2014 Biennial Budget City of T
- Page 308 and 309:
2013-2014 Biennial Budget City of T
- Page 310 and 311:
2013-2014 Biennial Budget City of T
- Page 312 and 313:
2013-2014 Biennial Budget City of T
- Page 314 and 315:
2013-2014 Biennial Budget City of T
- Page 316 and 317:
2013-2014 Biennial Budget City of T
- Page 318 and 319:
2013-2014 Biennial Budget City of T
- Page 320 and 321:
2013-2014 Biennial Budget City of T
- Page 322 and 323:
2013-2014 Biennial Budget City of T
- Page 324 and 325:
2013-2014 Biennial Budget City of T
- Page 326 and 327:
2013-2014 Biennial Budget City of T
- Page 328 and 329:
2013-2014 Biennial Budget City of T
- Page 330 and 331:
2013-2014 Biennial Budget City of T
- Page 332 and 333:
2013-2014 Biennial Budget City of T
- Page 334 and 335:
2013-2014 Biennial Budget City of T
- Page 336 and 337:
2013-2014 Biennial Budget City of T
- Page 338 and 339:
2013-2014 Biennial Budget City of T
- Page 340 and 341:
2013-2014 Biennial Budget City of T
- Page 342 and 343:
2013-2014 Biennial Budget City of T
- Page 344 and 345:
2013-2014 Biennial Budget City of T
- Page 346 and 347:
2013-2014 Biennial Budget City of T
- Page 348 and 349:
2013-2014 Biennial Budget City of T
- Page 350 and 351:
2013-2014 Biennial Budget City of T
- Page 352 and 353:
2013-2014 Biennial Budget City of T
- Page 354 and 355:
2013-2014 Biennial Budget City of T
- Page 356 and 357:
2013-2014 Biennial Budget City of T
- Page 358 and 359:
City of TukwilaCapital Improvement
- Page 360 and 361:
City of TukwilaCapital Improvement
- Page 362 and 363:
2013-2014 Biennial Budget City of T
- Page 364 and 365:
2013-2014 Biennial Budget City of T
- Page 366 and 367:
2013-2014 Biennial Budget City of T
- Page 368 and 369:
2013-2014 Biennial Budget City of T
- Page 370 and 371:
2013-2014 Biennial Budget City of T
- Page 372 and 373:
2013-2014 Biennial Budget City of T
- Page 374 and 375:
2013-2014 Biennial Budget City of T
- Page 376 and 377:
2013-2014 Biennial Budget City of T
- Page 378 and 379:
2013-2014 Biennial Budget City of T
- Page 380 and 381:
2013-2014 Biennial Budget City of T
- Page 382 and 383:
2013-2014 Biennial Budget City of T